Sample Computation

Date: March 26, 2018

Client Name: <CLIENT NAME>
Seller Name: <SELLER NAME>
Unit: 1508
Floor: 15
Unit Type: 1BR
Unit Description: Regular
Use: Serviced Residence
Side: South (Benavidez)

Unit Area: 58.42 sqm 628.83 sq. ft.

Balcony Area: - -
Total Floor Area: 58.42 sqm 628.83 sq. ft.

Parking Slots 1 slots

Assigned Additional
4F-8

Payment Scheme: 10% Spot DP, 20% Stretched Payment, 70% Balance Payment
Months: 42 months
Total Price
Selling Price: ₱ 14,150,197.06
Less: Pmt. Type Discount 0.5% ₱ 65,200.99
Net Selling Price ₱ 14,084,996.07
Add: VAT 12% ₱ 1,690,199.53
Add: Miscellaneous Fee 6% ₱ 845,099.76
Total Contract Price ₱ 16,620,295.36

Reservation Fee ₱ 75,000.00

Downpayment (Principal Amount w/ VAT) 10% ₱ 1,662,029.54

Less: Reservation Fee ₱ 75,000.00
Net Downpayment ₱ 1,587,029.54

Deferred Cash 20% ₱ 3,324,059.07

Balance 70% ₱ 11,634,206.75

Payment No. Date Payment Type Total Monthly Payment

1 March 26, 2018 Reservation Fee ₱ 75,000.00
2 April 25, 2018 Downpayment ₱ 1,587,029.54
3 May 25, 2018 Monthly Payment ₱ 79,144.26
4 June 25, 2018 Monthly Payment ₱ 79,144.26
5 July 25, 2018 Monthly Payment ₱ 79,144.26
6 August 25, 2018 Monthly Payment ₱ 79,144.26
7 September 25, 2018 Monthly Payment ₱ 79,144.26
8 October 25, 2018 Monthly Payment ₱ 79,144.26
9 November 25, 2018 Monthly Payment ₱ 79,144.26
10 December 25, 2018 Monthly Payment ₱ 79,144.26
11 January 25, 2019 Monthly Payment ₱ 79,144.26
12 February 25, 2019 Monthly Payment ₱ 79,144.26
13 March 25, 2019 Monthly Payment ₱ 79,144.26
14 April 25, 2019 Monthly Payment ₱ 79,144.26
15 May 25, 2019 Monthly Payment ₱ 79,144.26
16 June 25, 2019 Monthly Payment ₱ 79,144.26
17 July 25, 2019 Monthly Payment ₱ 79,144.26
18 August 25, 2019 Monthly Payment ₱ 79,144.26
19 September 25, 2019 Monthly Payment ₱ 79,144.26
20 October 25, 2019 Monthly Payment ₱ 79,144.26
21 November 25, 2019 Monthly Payment ₱ 79,144.26
22 December 25, 2019 Monthly Payment ₱ 79,144.26
23 January 25, 2020 Monthly Payment ₱ 79,144.26
24 February 25, 2020 Monthly Payment ₱ 79,144.26
25 March 25, 2020 Monthly Payment ₱ 79,144.26
26 April 25, 2020 Monthly Payment ₱ 79,144.26
27 May 25, 2020 Monthly Payment ₱ 79,144.26
28 June 25, 2020 Monthly Payment ₱ 79,144.26
29 July 25, 2020 Monthly Payment ₱ 79,144.26
30 August 25, 2020 Monthly Payment ₱ 79,144.26
31 September 25, 2020 Monthly Payment ₱ 79,144.26
32 October 25, 2020 Monthly Payment ₱ 79,144.26
33 November 25, 2020 Monthly Payment ₱ 79,144.26
 34 December 25, 2020 Monthly Payment ₱ 79,144.26
35 January 25, 2021 Monthly Payment ₱ 79,144.26
36 February 25, 2021 Monthly Payment ₱ 79,144.26
37 March 25, 2021 Monthly Payment ₱ 79,144.26
38 April 25, 2021 Monthly Payment ₱ 79,144.26
39 May 25, 2021 Monthly Payment ₱ 79,144.26
40 June 25, 2021 Monthly Payment ₱ 79,144.26
41 July 25, 2021 Monthly Payment ₱ 79,144.26
42 August 25, 2021 Monthly Payment ₱ 79,144.26
43 September 25, 2021 Monthly Payment ₱ 79,144.26
44 October 25, 2021 Monthly Payment ₱ 79,144.41
45 November 25, 2021 Balance ₱ 11,634,206.75

Total ₱ 16,620,295.36

Notes:
1) Prices are subject to change without prior notice. Unit shown above is subject to availability. Please confirm with Keyland Head Office
for this.
2) Please make check payable to LEGASPI VILLAGE LAND PROPERTIES INC.
3) KEYLAND CORPORATION and LEGASPI VILLAGE LAND PROPERTIES INC. has the right to correct this computation in case of
typographical error.
4) Miscellaneous fee is applied to the Net Selling Price.
5) In the event that there is an increase in the amount of Miscellaneous Fee, the Seller shall have the right to charge the Purchaser and
the Purchaser agrees to pay, an amount proportional to or corresponding to the said increase.
6) Notwithstanding the above payment term, all outstanding balances shall become due and demandable upon turnover.
7) Estimated monthly amortization if Balance is paid thru a bank loan*:
Estimated interest per
Years annum Estimated monthly amortization
5 7.00% ₱230,371.24
10 8.00% ₱141,155.03
15 9.00% ₱118,001.87
*Estimates for the bank loan monthly amortization are only estimates. Actual interest rates and monthly amortization will depend on
the chosen bank and the prevailing market interest rate during loan takeout.
8) Discounts do not apply to parking slots.

Prepared by: Noted by:

<AMD> ARMM
Signature over printed name Signature over printed name

Client Conforme: Preferred First Due Date:

<CLIENT NAME> April 25, 2018

Signature over printed name

Seller Conforme:

<SELLER NAME>
Signature over printed name